index |
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
17 |
18 |
19 |
20 |
21 |
22 |
23 |
24 |
25 |
26 |
Rok finansowy |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Przychód (mln) |
11 |
15 |
17 |
12 |
21 |
41 |
58 |
53 |
52 |
112 |
183 |
316 |
287 |
77 |
87 |
84 |
71 |
96 |
75 |
48 |
56 |
64 |
87 |
108 |
106 |
146 |
223 |
Przychód Δ r/r |
0.0% |
34.3% |
10.9% |
-30.5% |
80.4% |
96.5% |
41.1% |
-9.3% |
-1.3% |
115.4% |
62.6% |
72.9% |
-9.3% |
-73.3% |
14.2% |
-3.8% |
-16.2% |
36.1% |
-21.7% |
-35.6% |
16.1% |
13.6% |
36.5% |
24.5% |
-2.3% |
37.4% |
53.0% |
Marża brutto |
-6.8% |
2.8% |
15.8% |
-66.5% |
-53.2% |
-7.2% |
0.7% |
-1.1% |
-1.0% |
28.5% |
28.4% |
36.4% |
-7.5% |
-8.3% |
17.7% |
13.4% |
4.4% |
22.9% |
14.4% |
7.8% |
24.9% |
33.9% |
20.0% |
12.4% |
8.0% |
24.2% |
27.8% |
EBIT (mln) |
-17 |
-19 |
-34 |
-62 |
-89 |
-26 |
-20 |
-33 |
-37 |
-25 |
-8 |
39 |
-178 |
-136 |
-58 |
-41 |
-53 |
-20 |
-28 |
-32 |
34 |
-23 |
-20 |
-27 |
-32 |
-11 |
-1 |
EBIT Δ r/r |
0.0% |
12.9% |
76.6% |
79.0% |
43.8% |
-71.0% |
-20.8% |
64.6% |
9.1% |
-31.9% |
-67.1% |
-571.7% |
-560.4% |
-23.3% |
-57.7% |
-28.3% |
26.8% |
-61.7% |
36.9% |
16.8% |
-205.8% |
-168.0% |
-13.1% |
34.0% |
18.4% |
-64.4% |
-90.5% |
EBIT (%) |
-153.2% |
-128.8% |
-205.1% |
-528.3% |
-421.1% |
-62.2% |
-34.9% |
-63.3% |
-70.0% |
-22.1% |
-4.5% |
12.2% |
-62.1% |
-178.3% |
-66.1% |
-49.3% |
-74.5% |
-21.0% |
-36.6% |
-66.4% |
60.5% |
-36.2% |
-23.1% |
-24.8% |
-30.1% |
-7.8% |
-0.5% |
Koszty finansowe (mln) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-15 |
-10 |
-2 |
-1 |
-0 |
0 |
1 |
1 |
0 |
0 |
2 |
0 |
0 |
EBITDA (mln) |
-15 |
-17 |
-30 |
-41 |
-41 |
-17 |
-12 |
-21 |
-30 |
2 |
5 |
52 |
-25 |
-62 |
-36 |
-21 |
-36 |
-13 |
-22 |
-19 |
-62 |
-23 |
-12 |
-27 |
-23 |
-2 |
12 |
EBITDA(%) |
-136.1% |
-114.0% |
-181.7% |
-350.4% |
-195.9% |
-40.5% |
-20.7% |
-39.0% |
-57.8% |
1.6% |
2.6% |
16.5% |
-8.6% |
-81.3% |
-41.6% |
-25.6% |
-51.3% |
-14.0% |
-28.8% |
-40.0% |
-110.8% |
-36.8% |
-13.4% |
-25.3% |
-22.2% |
-1.3% |
5.4% |
Podatek (mln) |
-2 |
-2 |
-13 |
1 |
-1 |
1 |
-1 |
-3 |
-0 |
3 |
9 |
21 |
16 |
1 |
-0 |
1 |
-0 |
2 |
1 |
-0 |
6 |
0 |
-1 |
-2 |
0 |
0 |
-4 |
Zysk Netto (mln) |
-15 |
-18 |
-22 |
-57 |
-88 |
-27 |
-20 |
-31 |
-35 |
-25 |
-17 |
16 |
-186 |
-137 |
-66 |
-56 |
-49 |
-23 |
-27 |
-33 |
27 |
-17 |
-23 |
-19 |
-35 |
-11 |
6 |
Zysk netto Δ r/r |
0.0% |
14.8% |
23.2% |
162.9% |
53.8% |
-69.5% |
-26.5% |
57.1% |
12.3% |
-26.6% |
-34.6% |
-197.7% |
-1246.5% |
-26.5% |
-51.7% |
-14.9% |
-13.5% |
-52.4% |
18.3% |
19.7% |
-181.6% |
-163.9% |
32.7% |
-15.4% |
82.6% |
-68.3% |
-154.3% |
Zysk netto (%) |
-136.1% |
-116.4% |
-129.3% |
-489.1% |
-416.9% |
-64.7% |
-33.7% |
-58.4% |
-66.4% |
-22.6% |
-9.1% |
5.1% |
-65.0% |
-178.8% |
-75.6% |
-66.9% |
-69.0% |
-24.1% |
-36.4% |
-67.7% |
47.6% |
-26.8% |
-26.0% |
-17.7% |
-33.1% |
-7.6% |
2.7% |
EPS |
-10.13 |
-11.12 |
-10.77 |
-27.92 |
-42.07 |
-11.05 |
-6.97 |
-9.45 |
-10.43 |
-6.5 |
-3.89 |
3.7 |
-39.55 |
-26.91 |
-12.46 |
-8.98 |
-5.74 |
-1.76 |
-1.98 |
-1.73 |
1.32 |
-0.81 |
-0.95 |
-0.71 |
-1.26 |
-0.37 |
0.16 |
EPS (rozwodnione) |
-10.13 |
-11.12 |
-10.77 |
-27.92 |
-42.07 |
-11.05 |
-6.97 |
-9.45 |
-10.43 |
-6.5 |
-3.89 |
3.6 |
-39.55 |
-26.91 |
-12.46 |
-8.98 |
-5.74 |
-1.76 |
-1.98 |
-1.73 |
1.29 |
-0.81 |
-0.95 |
-0.71 |
-1.26 |
-0.37 |
0.16 |
Ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
4 |
4 |
4 |
5 |
5 |
5 |
6 |
8 |
13 |
14 |
19 |
20 |
21 |
24 |
27 |
28 |
30 |
37 |
Ważona ilośc akcji (mln) |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
4 |
4 |
5 |
5 |
5 |
5 |
6 |
8 |
13 |
14 |
19 |
21 |
21 |
24 |
27 |
28 |
30 |
38 |
Waluta |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |
USD |